investorscraft@gmail.com

Intrinsic ValueHansa Investment Company Limited (HAN.L)

Previous Close£274.00
Intrinsic Value
Upside potential
Previous Close
£274.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hansa Investment Company Limited operates as a closed-ended equity fund of funds, specializing in global public equity markets with a focus on value stocks, particularly in small-cap companies and special situations. Managed by Phoenix Fund Services and co-managed by Hansa Capital Partners, the fund employs a diversified sector approach, leveraging third-party funds to enhance portfolio performance. Its benchmarks include the FTSE All Share Index and MSCI All Country World & Frontier Markets Index, reflecting a broad yet selective investment strategy. The fund’s long-standing presence since 1912 underscores its established position in the UK asset management sector, catering to investors seeking exposure to undervalued and niche market opportunities. Its bias toward small-cap and special situations differentiates it from broader market funds, offering a unique value proposition in the competitive financial services landscape.

Revenue Profitability And Efficiency

In the fiscal year ending March 2024, Hansa Investment reported revenue of 93.1 million GBp and net income of 91.4 million GBp, reflecting strong profitability with an EPS of 0.76 GBp. The absence of capital expenditures and debt suggests a lean operational structure, though the negative operating cash flow of -5.3 million GBp warrants scrutiny into liquidity management.

Earnings Power And Capital Efficiency

The fund’s earnings power is evident in its high net income relative to revenue, indicating efficient cost management and investment selection. With no debt and a focus on value stocks, Hansa demonstrates disciplined capital allocation, though the negative cash flow from operations highlights potential reinvestment or distribution pressures.

Balance Sheet And Financial Health

Hansa’s balance sheet is robust, with 4.4 million GBp in cash and no debt, underscoring a conservative financial posture. The lack of leverage and minimal capital expenditures reinforce its stability, though the negative operating cash flow may require monitoring for sustained liquidity.

Growth Trends And Dividend Policy

The fund’s dividend payout of 3.2 GBp per share signals a commitment to shareholder returns, supported by its profitable operations. Growth prospects hinge on its ability to identify undervalued opportunities in small-cap and special situations, though market volatility may impact performance.

Valuation And Market Expectations

With a market cap of 266.4 million GBp and a beta of 0.35, Hansa is positioned as a lower-risk investment relative to broader markets. Its valuation reflects investor confidence in its niche strategy, though its performance remains tied to global equity market conditions.

Strategic Advantages And Outlook

Hansa’s strategic edge lies in its seasoned management and focus on undervalued assets, offering diversification benefits. The outlook depends on its ability to navigate market inefficiencies, though its conservative balance sheet provides resilience in volatile environments.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount